[BSLCORP] QoQ TTM Result on 29-Feb-2008 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- 5.3%
YoY- -31.53%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 142,894 139,648 129,932 121,917 113,443 104,649 101,183 25.79%
PBT 6,535 8,197 7,109 6,377 5,660 4,446 7,911 -11.93%
Tax -2,447 -2,663 -803 -53 216 327 -2,001 14.31%
NP 4,088 5,534 6,306 6,324 5,876 4,773 5,910 -21.73%
-
NP to SH 3,468 4,879 5,712 5,705 5,418 4,373 5,561 -26.94%
-
Tax Rate 37.44% 32.49% 11.30% 0.83% -3.82% -7.35% 25.29% -
Total Cost 138,806 134,114 123,626 115,593 107,567 99,876 95,273 28.42%
-
Net Worth 73,075 72,375 69,198 70,836 69,647 68,504 65,578 7.46%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 1,300 1,300 1,340 1,340 1,340 1,340 3,673 -49.86%
Div Payout % 37.51% 26.66% 23.47% 23.50% 24.75% 30.66% 66.07% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 73,075 72,375 69,198 70,836 69,647 68,504 65,578 7.46%
NOSH 98,750 97,804 97,462 98,383 98,095 97,862 97,878 0.59%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 2.86% 3.96% 4.85% 5.19% 5.18% 4.56% 5.84% -
ROE 4.75% 6.74% 8.25% 8.05% 7.78% 6.38% 8.48% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 144.70 142.78 133.31 123.92 115.65 106.93 103.38 25.05%
EPS 3.51 4.99 5.86 5.80 5.52 4.47 5.68 -27.38%
DPS 1.33 1.33 1.37 1.37 1.37 1.37 3.75 -49.80%
NAPS 0.74 0.74 0.71 0.72 0.71 0.70 0.67 6.82%
Adjusted Per Share Value based on latest NOSH - 98,383
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 74.25 72.56 67.51 63.35 58.94 54.38 52.57 25.80%
EPS 1.80 2.54 2.97 2.96 2.82 2.27 2.89 -27.00%
DPS 0.68 0.68 0.70 0.70 0.70 0.70 1.91 -49.67%
NAPS 0.3797 0.3761 0.3596 0.3681 0.3619 0.3559 0.3407 7.47%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.26 0.41 0.47 0.49 0.51 0.52 0.61 -
P/RPS 0.18 0.29 0.35 0.40 0.44 0.49 0.59 -54.58%
P/EPS 7.40 8.22 8.02 8.45 9.23 11.64 10.74 -21.93%
EY 13.51 12.17 12.47 11.83 10.83 8.59 9.31 28.08%
DY 5.12 3.24 2.91 2.80 2.69 2.63 6.15 -11.47%
P/NAPS 0.35 0.55 0.66 0.68 0.72 0.74 0.91 -47.02%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 28/10/08 29/07/08 25/04/08 29/01/08 30/10/07 30/07/07 -
Price 0.30 0.29 0.47 0.49 0.50 0.51 0.62 -
P/RPS 0.21 0.20 0.35 0.40 0.43 0.48 0.60 -50.24%
P/EPS 8.54 5.81 8.02 8.45 9.05 11.41 10.91 -15.02%
EY 11.71 17.20 12.47 11.83 11.05 8.76 9.16 17.73%
DY 4.43 4.59 2.91 2.80 2.74 2.69 6.05 -18.71%
P/NAPS 0.41 0.39 0.66 0.68 0.70 0.73 0.93 -41.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment